- X Data Table Welc A B 1 Westlake Coffee 2 Contribution Margin Income Statement Month Ended August 31 3 $ 100,000 $ 36,500 11,000 4 Sales revenue 5 Less variable expenses: 6 Cost of goods sold 7 Marketing expense 8 General and administrative expense 9 Contribution margin 10 Less fixed expenses: 11 Marketing expense General and administrative expense 2,500 50,000 $ 50,000 $ 21,250 12 3,750 $ 25,000 25,000 13 Operating income Print Done The contribution mari income talent of West Coffor Augustows o the con to view the corebution marginine) Westoke Coffee e tre small coffees for every large coffee. A small coffeels for $2.00 with a ble expense 1.00. A larpe con sals for 54.00 with a variable expense of $2.00 Requirement .Desemine the color the ty troskoven point in the rumber of emas com and large chees. Prove your answer by separing a summary cono buton margin income vestement at the trenever bevat otes Show of een and fed Begin by identifying the formule to compute the breven point in unit (Abbreviations were CMContribution margin) Breskens in its Now calculate the weighted average contribution margin perunt. (Pound the weighted average contribution margin per unit to the one) Small Large Total Weighederage contribution are per The point ocupe und |rge an oleans) Prepare a martin Margin income statement to prove your webove. Complete all input fields. For amount with a 10 anos, make sure to enteroriste proprio input fold) Small Large Total Le Gh The contribution margin income talement of Westlake Cofee for Augest flow Cote conto the contribution an income statement Weke sestre small coffee for everyoge coffee. A maiofe ses for $2.00, win a variable expense of $100 A large cofee for $400, win a variable expense of $2.00 Read the Requirement 2 Compute the coffee shop's margin of safety in dotors ery the formale to compide the margin ol autory in dollar Margiet of safety in dollar The margin of safety in dollars Requirement. Use cooperating Hverage factoring the August contribution margin comment) to determine to new erating in volume increases 115. Prove your results using the con bar income and format Autos exchanged try the formule to compute the operating leverage factor Operating hoverage factor Round your anwww telles) West Colles can be seen by 11. Pummary contatto main come talent to prove your neer above. To amount watoto, mae were to be prese cropriate input sek) Westlake Coffee et on Operating income of 15 increase in sales volume Current el percentine Dino wa Choromwyn wynber in the routes and then continue to the next to Prepare a summary contribution margin income statement to prove your answer above. (For amounts with a $0 balance, make sure to andre or in the apropiata input fald Westlake Coffee Effect on Operating Income of 11% Increase in Sales Volume Current level Percent increase Dollar increase Sales revenue 11% 11% Less: Variable expenses Contribution margin Change in fixed expenses Operating income before sales increase Operating income after sales increase Choose from any list or enter any number in the input fields and then continue to the next